Shandong Chenming Statements
00
Shandong Chenming Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
7 122.95
100
6 324.43
88.8
798.52
11.2
304.1
4.3
236.73
3.3
451.18
6.3
347.34
4.9
-427.04
-6
0.603
0.008
-78.66
-1.1
-37.252
-0.5
-30.045
-0.4
-0.01
2 979.07
6 886.71
100
6 155.8
89.4
730.92
10.6
340.34
4.9
431.44
6.3
573.44
8.3
157.47
2.3
-719.55
-10.4
-13.585
-0.2
-589.96
-8.6
-82.747
-1.2
-602.7
-8.8
-0.205
2 934.56
7 156.89
100
6 914.94
96.6
241.95
3.4
271.27
3.8
331.79
4.6
573.93
8
-331.97
-4.6
101.5
1.4
-0.277
-0.004
-213.62
-3
-88.824
-1.2
-35.732
-0.5
-0.012
2 934.56
6 409.05
100
6 045.85
94.3
363.19
5.7
278.53
4.3
285.7
4.5
535.83
8.4
-172.64
-2.7
-411.01
-6.4
-2.324
-0.04
-575.83
-9
-148.96
-2.3
-436.17
-6.8
-0.149
2 934.56
6 155.92
100
5 556.7
90.3
599.22
9.7
274.28
4.5
192.35
3.1
430.18
7
169.04
2.7
-501.09
-8.1
0.126
0.002
-330.3
-5.4
-62.534
-1.02
-296.39
-4.8
-0.101
2 934.56
6 648.33
100
5 781.11
87
867.22
13
311.9
4.7
179.42
2.7
477.87
7.2
389.35
5.9
-658.2
-9.9
46.778
0.7
-63.415
-1
-79.416
-1.2
-73.895
-1.1
-0.024
3 024.4
8 679.61
100
7 664.7
88.3
1 014.91
11.7
294.87
3.4
313.2
3.6
548.15
6.3
466.76
5.4
-485.67
-5.6
-11.618
-0.1
-29.697
-0.3
-57.056
-0.7
-12.175
-0.1
-0.004
2 904.61
8 161.45
100
6 967.92
85.4
1 193.52
14.6
339.35
4.2
327.17
4
607.8
7.4
585.72
7.2
-458.96
-5.6
-6.677
-0.08
120.39
1.5
-21.926
-0.3
93.86
1.2
0.032
2 904.61
8 514.98
100
7 203.14
84.6
1 311.85
15.4
344.17
4
259.02
3
510.69
6
801.15
9.4
-645.02
-7.6
-2.432
-0.03
154.99
1.8
23.305
0.3
91.8
1.1
0.032
2 904.61
33 019.81
100
25 506.73
77.2
7 513.08
22.8
1 453.77
4.4
1 504.61
4.6
2 749.06
8.3
4 764.02
14.4
-2 534.12
-7.7
24.721
0.07
2 306.18
7
216.5
0.7
1 638.22
5
0.564
2 904.61
8 588.8
100
7 331.56
85.4
1 257.24
14.6
335.91
3.9
282.65
3.3
587.73
6.8
669.51
7.8
-620.3
-7.2
38.886
0.5
90.167
1
28.557
0.3
22.3
0.3
0.008
2 904.61
6 967.09
100
4 708.87
67.6
2 258.22
32.4
391.54
5.6
481.92
6.9
808.73
11.6
1 449.49
20.8
-623.24
-8.9
7.96
0.1
878.33
12.6
58.004
0.8
710.69
10.2
0.245
2 904.61
10 206
100
7 316
71.7
2 890
28.3
365
3.6
438
4.3
745
7.3
2 145
21
-696
-6.8
8
0.08
1 462
14.3
216
2.1
1 059
10.4
0.37
2 901
8 663
100
7 114
82.1
1 549
17.9
409
4.7
-6
-0.07
265
3.1
1 285
14.8
-610
-7.04
-60
-0.7
617
7.1
-66
-0.8
609
7
0.21
2 894
8 473
100
6 490
76.6
1 983
23.4
317
3.7
579
6.8
817
9.6
1 167
13.8
-554
-6.5
14
0.2
656
7.7
94
1.1
395
4.7
0.14
2 894
7 514
100
5 878
78.2
1 637
21.8
295
3.9
708
9.4
930
12.4
706
9.4
-656
-8.7
607
8.1
669
8.9
218
2.9
92
1.2
0.03
2 894
6 085
100
4 415
72.6
1 671
27.5
254
4.2
694
11.4
886
14.6
784
12.9
-563
-9.3
27
0.4
231
3.8
20
0.3
56
0.9
0.02
2 905
8 381
100
5 820
69.4
2 561
30.6
287
3.4
1 432
17.1
1 420
16.9
1 141
13.6
-695
-8.3
212
2.5
644
7.7
9
0.1
540
6.4
0.19
2 905
8 666
100
6 341
73.2
2 324
26.8
274
3.2
818
9.4
1 072
12.4
1 253
14.5
-492
-5.7
20
0.2
742
8.6
161
1.9
393
4.5
0.14
2 905
7 189
100
5 082
70.7
2 107
29.3
239
3.3
716
10
934
13
1 172
16.3
-793
-11.03
151
2.1
557
7.7
60
0.8
144
2
0.05
2 937
6 160
100
4 807
78
1 353
22
193
3.1
499
8.1
590
9.6
763
12.4
-735
-11.9
82
1.3
105
1.7
66
1.1
-108
-1.8
-0.04
2 905
5 383
100
4 133
76.8
1 250
23.2
207
3.8
630
11.7
802
14.9
448
8.3
-427
-7.9
100
1.9
136
2.5
88
1.6
-82
-1.5
-0.03
2 905
7 941
100
5 574
70.2
2 367
29.8
245
3.1
556
7
810
10.2
1 557
19.6
-717
-9.03
9
0.1
853
10.7
119
1.5
516
6.5
0.18
2 905
8 310
100
5 635
67.8
2 675
32.2
—
0
334
4
879
10.6
1 795
21.6
-753
-9.06
189
2.3
1 230
14.8
227
2.7
449
5.4
0.15
2 937
7 242
100
4 755
65.7
2 487
34.3
—
0
766
10.6
790
10.9
1 697
23.4
-711
-9.8
2
0.03
988
13.6
207
2.9
600
8.3
0.21
2 905
7 923
5 151
2 772
—
869
771
2 001
-649
-85
1 264
229
1 036
0.36
2 905
8 180
5 521
2 659
292
555
900
1 759
-613
49
1 194
217
794
0.27
2 905
7 475
4 951
2 524
—
333
805
1 719
-562
57
1 214
166
891
0.31
2 937
6 274
4 326
1 948
—
718
741
1 207
-439
98
865
165
562
0.19
2 905
6 335
4 515
1 820
—
658
938
882
-410
-315
639
220
406
0.14
2 905
5 966
4 174
1 791
—
682
779
1 013
-403
101
712
99
577
0.2
2 905
5 654
3 886
1 768
—
685
726
1 042
-464
101
679
144
514
0.18
2 905
4 952
3 463
1 489
—
582
579
910
-478
122
554
163
349
0.12
2 905
5 347
3 776
1 570
—
707
699
871
-442
162
591
139
460
0.16
2 905
5 177
3 700
1 477
—
663
696
780
-457
69
392
120
285
0.1
2 905
5 262
3 904
1 358
—
654
690
668
-427
35
277
106
180
0.06
2 925
4 457
3 517
939
—
551
552
388
-274
37
150
68
96
0.03
2 884
5 062
3 992
1 070
—
676
713
357
-254
88
188
52
164
0.06
2 945
4 958
4 008
950
—
608
614
336
-295
71
111
22
99
0.03
2 905
5 004
4 057
947
—
557
582
365
-269
72
168
13
161
0.06
2 905
4 078
3 358
721
—
468
458
262
-336
176
94
21
81
0.03
2 946
5 336
4 384
952
—
575
608
344
-193
93
244
58
181
0.06
2 946
5 025
4 063
962
—
580
576
386
-231
73
228
35
197
0.06
3 031
5 104
4 144
960
—
667
668
293
-205
230
317
70
262
0.09
3 040
4 924
4 146
777
—
506
501
277
-267
67
77
12
71
0.02
3 093
4 796
3 994
802
—
572
630
172
-304
78
-53
-63
88
0.03
3 093